PBT
28.71
-9.24
48.43
91.34
99.29
109.48
72.11
48.37
51.27
56.58
Adjustment
99.51
89.34
97.82
64.31
78.78
64.96
50.27
47.14
33.07
10.99
Changes in Working Capital
-1.65
55.66
-13.59
-44.07
-38.46
-39.86
-7.84
-18.32
-5.27
-17.92
Cash after chg. in Working capital
126.57
135.75
132.65
111.57
139.61
134.58
114.54
77.19
79.07
49.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.92
-3.62
-9.89
-23.77
-27.31
-24.68
-14.60
-8.33
-10.00
-11.84
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00